metrado PU Parcial

muros de ladrillo 447 57.4 25657.8

tarrajeo en muros 487.5 15.84 7722
tarrajeo en columnas 81.45 24.37 1984.9365

CD 35364.7365
GG 3536.47365
Utilidad 1768.23683
subtotal 40669.447
IGV 7320.50046
costo total 47989.9474
APLICACIÓN DE LA FORMULA
C.I. Ir(abril 2017) Io(febrero 2017) Ir/Io K
J 47 0.388 100% 563.250 563.250 563.250 563.25 563.25 563.250 1.000 0.388
L 17 0.313 100% 880.46 880.460 880.46 867.66 867.66 867.66 1.015 0.318
4 13% 593.62 77.171 588.8 76.544
M 21 0.169 39.10% 431.73 168.806 554.300 431.73 168.80643 550.84705 1.006 0.170
43 48% 643.68 308.323 637.78 305.49662
GU 39 0.13 100% 443.37 443.370 443.37 438.8 438.8 438.8 1.010 0.131
K= 1.007
 Parcial 2 4 5 17 21 30 37 43 47 39 comprobación
muros de ladrillo 25657.8 22.35 406.77 22.35 12726.09 1640.49 549.81 272.67 947.64 9069.63 25657.8
tarrajeo en muros 7722 24.38 355.88 9.75 901.88 156 1111.5 5162.625 7722.015
tarrajeo en columnas 1984.9365 4.07 59.46 1.63 150.68 45.61 193.03 1530.446 1984.9255
CD 35364.7365 50.8 822.11 33.73 12726.09 2693.05 549.81 474.28 2252.17 15762.7005 0 35364.7405
GG y U 5304.71048 5304.71048 5304.711075
subtotal 40669.447 50.8 822.11 33.73 12726.09 2693.05 549.81 474.28 2252.17 15762.7005 5304.71048 40669.45158
Coef. Incidencia 0.001 0.020 0.001 0.313 0.066 0.014 0.012 0.055 0.388 0.130 1.000
0.020 0.313 0.066 0.055 0.388 0.130 1.000
0.001 0.022 * 0.012
0.001 0.081 * 0.014
0.022 * 0.169 0.081 *
k=.388 Jr/Jo + 0.313 Lr/Lo + 0.169 ( 0.130 Afr/Afo + 0.391 Cr/Co + 0.479 Mr/Mo ) + 0.13 Gur/Go
 Cálculo de reajuste

R=40669.447(1.007-1)

R=284.687………….(Se reintegrará)